Question: Ayayai Leasing Company leases a new machine that has a cost and fair value of $86,000 to Sharrer Corporation on a 3-year noncancelable contract. Sharrer Corporation agrees to assume all risks of normal ownership including such costs as insurance, taxes, and maintenance. The machine has a 3-year useful life and no residual value. The lease was signed on January 1, 2017. Ayayai Leasing Company expects to earn a 9% return on its investment. The annual rentals are payable on each December 31.
(b) Prepare an amortization schedule that would be suitable for both the lessor and the lessee and that covers all the years involved. (Round present value factor calculations to 5 decimal places, e.g. 1.25124 and the final answer to 0 decimal places e.g. 58,971.)
|
|
Rent Receipt/ Payment
|
|
Interest Revenue/ Expense
|
|
Reduction of Principal
|
|
Receivable/ Liability
|
| 1/1/17 |
|
$
|
|
$
|
|
$
|
|
$
|
| 12/31/17 |
|
|
|
|
|
|
|
|
| 12/31/18 |
|
|
|
|
|
|
|
|
| 12/31/19 |
|
|
|
|
|
|
|
|